|
New World Development Company Limited (0017.HK) DCF -Bewertung |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
New World Development Company Limited (0017.HK) Bundle
Verbessern Sie Ihre Anlagestrategien mit dem DCF -Taschenrechner (0017HK)! Verwenden Sie authentische Finanzdaten von New World Development Company Limited, stellen Sie Wachstumsprojektionen und -kosten an und beachten Sie sofort, wie sich diese Modifikationen auf den inneren Wert von (0017HK) auswirken.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 59,251.6 | 68,474.0 | 68,695.0 | 95,551.8 | 35,782.2 | 35,105.1 | 34,440.9 | 33,789.2 | 33,149.8 | 32,522.6 |
| Revenue Growth, % | 0 | 15.56 | 0.32275 | 39.1 | -62.55 | -1.89 | -1.89 | -1.89 | -1.89 | -1.89 |
| EBITDA | 13,310.0 | 12,148.8 | 11,220.4 | 13,911.5 | 3,736.1 | 5,724.9 | 5,616.6 | 5,510.3 | 5,406.1 | 5,303.8 |
| EBITDA, % | 22.46 | 17.74 | 16.33 | 14.56 | 10.44 | 16.31 | 16.31 | 16.31 | 16.31 | 16.31 |
| Depreciation | 3,695.3 | 3,850.0 | 3,366.3 | 3,245.2 | 1,228.6 | 1,656.2 | 1,624.9 | 1,594.1 | 1,564.0 | 1,534.4 |
| Depreciation, % | 6.24 | 5.62 | 4.9 | 3.4 | 3.43 | 4.72 | 4.72 | 4.72 | 4.72 | 4.72 |
| EBIT | 9,614.7 | 8,298.8 | 7,854.1 | 10,666.3 | 2,507.5 | 4,068.7 | 3,991.7 | 3,916.2 | 3,842.1 | 3,769.4 |
| EBIT, % | 16.23 | 12.12 | 11.43 | 11.16 | 7.01 | 11.59 | 11.59 | 11.59 | 11.59 | 11.59 |
| Total Cash | 78,157.8 | 76,207.9 | 76,543.4 | 70,005.6 | 28,240.6 | 31,748.2 | 31,147.5 | 30,558.1 | 29,979.9 | 29,412.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 52,694.1 | 63,050.4 | 74,514.5 | 70,603.8 | .0 | 24,917.8 | 24,446.3 | 23,983.8 | 23,529.9 | 23,084.7 |
| Account Receivables, % | 88.93 | 92.08 | 108.47 | 73.89 | 0 | 70.98 | 70.98 | 70.98 | 70.98 | 70.98 |
| Inventories | 67,318.2 | 90,629.3 | 85,368.1 | 79,401.6 | 71,968.5 | 33,918.4 | 33,276.6 | 32,647.0 | 32,029.2 | 31,423.2 |
| Inventories, % | 113.61 | 132.36 | 124.27 | 83.1 | 201.13 | 96.62 | 96.62 | 96.62 | 96.62 | 96.62 |
| Accounts Payable | 10,597.8 | 12,519.1 | 10,962.0 | 10,391.5 | 9,102.5 | 6,209.4 | 6,091.9 | 5,976.7 | 5,863.6 | 5,752.6 |
| Accounts Payable, % | 17.89 | 18.28 | 15.96 | 10.88 | 25.44 | 17.69 | 17.69 | 17.69 | 17.69 | 17.69 |
| Capital Expenditure | -16,795.9 | -7,160.8 | -5,550.8 | -7,228.3 | -4,824.6 | -4,769.6 | -4,679.3 | -4,590.8 | -4,503.9 | -4,418.7 |
| Capital Expenditure, % | -28.35 | -10.46 | -8.08 | -7.56 | -13.48 | -13.59 | -13.59 | -13.59 | -13.59 | -13.59 |
| Tax Rate, % | -268.7 | -268.7 | -268.7 | -268.7 | -268.7 | -268.7 | -268.7 | -268.7 | -268.7 | -268.7 |
| EBITAT | 1,051.4 | 1,123.7 | 1,169.1 | 1,020.7 | 9,245.2 | 1,211.9 | 1,189.0 | 1,166.5 | 1,144.4 | 1,122.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -121,463.7 | -33,933.2 | -8,775.4 | 6,344.3 | 82,397.1 | 8,337.7 | -869.7 | -853.2 | -837.1 | -821.2 |
| WACC, % | 0.89537 | 0.99644 | 1.05 | 0.84242 | 4.35 | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 5,007.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -838 | |||||||||
| Terminal Value | 224,261 | |||||||||
| Present Terminal Value | 206,881 | |||||||||
| Enterprise Value | 211,888 | |||||||||
| Net Debt | 133,553 | |||||||||
| Equity Value | 78,335 | |||||||||
| Diluted Shares Outstanding, MM | 2,517 | |||||||||
| Equity Value Per Share | 31.13 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-loaded financial data for New World Development Company Limited (0017HK).
- Real Data Insights: Access to historical performance data and forward-looking estimates (highlighted in the yellow cells).
- Adjustable Projections: Modify forecast assumptions such as revenue growth, EBITDA percentage, and WACC.
- Instant Calculations: Quickly observe how your inputs affect the valuation of New World Development Company Limited (0017HK).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Comprehensive DCF Calculator: Provides detailed unlevered and levered DCF valuation models tailored for New World Development Company Limited (0017HK).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with options for customization.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis needs.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to New World Development Company Limited (0017HK).
- Dashboard and Charts: Visual representations of key valuation metrics facilitate straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring data for New World Development Company Limited (0017HK).
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key metrics.
- Step 3: Modify the forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly obtain recalculated results, including the intrinsic value of New World Development Company Limited (0017HK).
- Step 5: Use the output to make informed investment decisions or to generate detailed reports.
Why Choose This Calculator for New World Development Company Limited (0017HK)?
- Precise Data: Access authentic financial metrics for accurate valuation outcomes.
- Personalizable: Modify key variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Booster: Ready-made calculations save you the hassle of starting from the ground up.
- Professional-Quality Tool: Tailored for investors, analysts, and consultants working with (0017HK).
- Easy to Use: The straightforward design and guided instructions ensure accessibility for all users.
Who Can Benefit from This Product?
- Finance Students: Master valuation techniques and apply them to real-world data.
- Academics: Integrate professional models into your lessons or research projects.
- Investors: Validate your assumptions and evaluate valuation projections for New World Development Company Limited (0017HK).
- Analysts: Enhance your efficiency with a customizable, pre-built DCF model.
- Small Business Owners: Understand the analytical approaches used for large public firms like New World Development Company Limited (0017HK).
What the Template Includes
- In-Depth DCF Model: Fully editable template featuring comprehensive valuation calculations.
- Actual Financial Data: New World Development's (0017HK) historical and projected financials preloaded for your analysis.
- Adjustable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Detailed Financial Statements: Complete annual and quarterly breakdowns for a more thorough understanding.
- Essential Ratios: Built-in analysis covering profitability, efficiency, and leverage metrics.
- Interactive Dashboard with Visual Outputs: Engaging charts and tables for intuitive, actionable insights.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.